As of 2025-06-14, the Intrinsic Value of Firm Capital Apartment Real Estate Investment Trust (FCA.UN.V) is 4.33 CAD. This FCA.UN.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.04 CAD, the upside of Firm Capital Apartment Real Estate Investment Trust is -14.20%.
The range of the Intrinsic Value is 0.15 - 46.98 CAD
Based on its market price of 5.04 CAD and our intrinsic valuation, Firm Capital Apartment Real Estate Investment Trust (FCA.UN.V) is overvalued by 14.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.15 - 46.98 | 4.33 | -14.2% |
| DCF (Growth 10y) | 1.14 - 52.97 | 5.77 | 14.5% |
| DCF (EBITDA 5y) | (4.12) - (3.79) | (1,690.77) | -123450.0% |
| DCF (EBITDA 10y) | (3.19) - (2.63) | (1,690.77) | -123450.0% |
| Fair Value | -2.17 - -2.17 | -2.17 | -143.14% |
| P/E | (6.09) - (12.07) | (9.01) | -278.8% |
| EV/EBITDA | (5.45) - (5.46) | (5.48) | -208.7% |
| EPV | 0.48 - 1.40 | 0.94 | -81.4% |
| DDM - Stable | (6.22) - (24.75) | (15.49) | -407.3% |
| DDM - Multi | (3.40) - (10.62) | (5.17) | -202.5% |
| Market Cap (mil) | 34.98 |
| Beta | 0.14 |
| Outstanding shares (mil) | 6.94 |
| Enterprise Value (mil) | 71.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.00% |
| Cost of Debt | 5.00% |
| WACC | 5.17% |